[CHINHIN] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -70.05%
YoY- -67.83%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 2,095,744 1,403,804 1,231,660 1,025,220 970,720 1,061,296 1,046,240 12.26%
PBT 131,188 117,148 73,064 5,336 21,972 22,892 43,124 20.36%
Tax -25,612 -8,540 -14,904 -2,704 -5,748 -6,196 -10,912 15.27%
NP 105,576 108,608 58,160 2,632 16,224 16,696 32,212 21.86%
-
NP to SH 80,180 105,032 60,624 5,712 17,756 15,104 32,212 16.40%
-
Tax Rate 19.52% 7.29% 20.40% 50.67% 26.16% 27.07% 25.30% -
Total Cost 1,990,168 1,295,196 1,173,500 1,022,588 954,496 1,044,600 1,014,028 11.88%
-
Net Worth 690,071 628,141 460,787 421,884 423,552 406,163 332,857 12.91%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 353 - - - 445 405 -
Div Payout % - 0.34% - - - 2.95% 1.26% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 690,071 628,141 460,787 421,884 423,552 406,163 332,857 12.91%
NOSH 1,770,163 885,081 834,582 556,388 556,388 556,388 506,477 23.17%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.04% 7.74% 4.72% 0.26% 1.67% 1.57% 3.08% -
ROE 11.62% 16.72% 13.16% 1.35% 4.19% 3.72% 9.68% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 118.44 158.67 221.85 187.12 176.47 190.75 206.57 -8.84%
EPS 4.52 11.88 10.92 1.04 3.24 2.72 6.36 -5.53%
DPS 0.00 0.04 0.00 0.00 0.00 0.08 0.08 -
NAPS 0.39 0.71 0.83 0.77 0.77 0.73 0.6572 -8.32%
Adjusted Per Share Value based on latest NOSH - 556,388
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 59.20 39.65 34.79 28.96 27.42 29.98 29.55 12.27%
EPS 2.26 2.97 1.71 0.16 0.50 0.43 0.91 16.36%
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.1949 0.1774 0.1302 0.1192 0.1196 0.1147 0.094 12.91%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 4.77 2.77 1.21 0.50 0.80 1.11 1.29 -
P/RPS 4.03 1.75 0.55 0.27 0.45 0.58 0.62 36.59%
P/EPS 105.26 23.33 11.08 47.96 24.78 40.89 20.28 31.56%
EY 0.95 4.29 9.02 2.09 4.03 2.45 4.93 -23.99%
DY 0.00 0.01 0.00 0.00 0.00 0.07 0.06 -
P/NAPS 12.23 3.90 1.46 0.65 1.04 1.52 1.96 35.66%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 25/05/22 28/05/21 29/06/20 23/05/19 31/05/18 15/05/17 -
Price 4.29 3.80 1.20 0.635 0.76 0.835 1.43 -
P/RPS 3.62 2.39 0.54 0.34 0.43 0.44 0.69 31.80%
P/EPS 94.67 32.01 10.99 60.91 23.54 30.76 22.48 27.06%
EY 1.06 3.12 9.10 1.64 4.25 3.25 4.45 -21.25%
DY 0.00 0.01 0.00 0.00 0.00 0.10 0.06 -
P/NAPS 11.00 5.35 1.45 0.82 0.99 1.14 2.18 30.94%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment